246265

Deal Analyzer

Use the Deal Analyzer below to estimate the potential profit and return on investment from your next deal. Edit the assumptions to adjust the analyze.

Want to analyze a specific property?
See Zillow® Property Page
Favorite & Email Results
%
%
%
%

$158,754

Cash Investment

$188,340

Profit

119%

Return On Equity

237%

Annualized ROE

Purchase Cost
Purchase Price
$649,800
Buyer's Premium
Purchase Closing Costs
$8,473
Loan Points
$13,647
Loan Closing Costs
$6,674
Total Acquisition Cost
$678,594
Initial Loan Funding
$519,840
Cash Required to Close
$158,754
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$158,754

Loan Terms
Initial Loan Funding
$519,840
Rehab Loan Funding
$162,500
Total Loan Commitment
$682,340
Points
$13,647
Loan Closing Costs
$6,674
Interest Carry
$34,401
Total Financing Cost
$54,722

Closing Costs
Deed/Transfer Tax - County
%
$2,924
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$4,549
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$8,473
Attorney's Fees and Loan Docs
Mortgage Taxes and Doc Stamps
%
$0
Title - Lender's Policy
Title Search
Wire/Courier
Recording and Mortgage
Lender Underwriting Fee
Appraisal
Lender Processing
Prepaid Interest Reserve (Months)
$0
Prepaid Insurance
Premium (Months)
$2,859
Misc.
Total Loan Closing
$6,674

Residual
As Repaired Value (ARV)
$1,137,200
Sale Costs
%
$68,232
Property Taxes
%
$3,704
Property Insurance
%
$1,430
Interest Carry - Purchase Loan Funding
$27,292
Interest Carry - Rehab Loan Funding
$7,109
Net Exit Price
$1,029,434
Cash Investment
$158,754
Loan payoff
$682,340
Estimated Profit
$188,340
Favorite & Email Results
Disclaimer: Information on estimated costs and profitability is provided for informational purposes and is deemed to be valid and reliable, but is not guaranteed. It is your sole responsibility to independently confirm and verify all information upon which you may rely or use.